看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 21.2x - 23.4x | 22.3x |
| Selected Fwd P/E Multiple | 6.3x - 7.0x | 6.6x |
| Fair Value | ₨109.07 - ₨120.55 | ₨114.81 |
| Upside | -31.7% - -24.6% | -28.1% |
| Benchmarks | - | Full Ticker |
| Interloop Limited | - | KASE:ILP |
| Nishat (Chunian) Limited | - | KASE:NCL |
| Artistic Denim Mills Limited | - | KASE:ADMM |
| Kohinoor Textile Mills Limited | - | KASE:KTML |
| Towellers Limited | - | KASE:TOWL |
| Nishat Mills Limited | - | KASE:NML |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ILP | NCL | ADMM | KTML | TOWL | NML | |||
| KASE:ILP | KASE:NCL | KASE:ADMM | KASE:KTML | KASE:TOWL | KASE:NML | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 37.6% | -28.9% | -17.5% | NM- | 6.8% | 0.2% | ||
| 3Y CAGR | -23.4% | -53.0% | -2.1% | 62.1% | 0.2% | -7.4% | ||
| Latest Twelve Months | -66.4% | 226.8% | -137.0% | 44.9% | -88.9% | -73.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.9% | 6.1% | 3.0% | 10.9% | 10.7% | 7.5% | ||
| Prior Fiscal Year | 10.4% | -1.2% | 6.2% | 9.1% | 21.5% | 5.8% | ||
| Latest Fiscal Year | 3.1% | 0.8% | 1.6% | 12.9% | 4.5% | 3.7% | ||
| Latest Twelve Months | 3.1% | 1.6% | -1.1% | 12.9% | 1.3% | 0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.7x | 6.0x | 10.1x | 2.2x | 35.1x | 5.0x | ||
| Price / LTM Sales | 0.6x | 0.1x | 0.3x | 0.7x | 0.2x | 0.3x | ||
| LTM P/E Ratio | 19.4x | 8.2x | -24.0x | 5.3x | 18.2x | 34.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -24.0x | 8.2x | 19.4x | |||||
| Historical LTM P/E Ratio | 1.7x | 3.8x | 4.2x | |||||
| Selected P/E Multiple | 21.2x | 22.3x | 23.4x | |||||
| (x) LTM Net Income | 1,617 | 1,617 | 1,617 | |||||
| (=) Equity Value | 34,267 | 36,071 | 37,874 | |||||
| (/) Shares Outstanding | 351.6 | 351.6 | 351.6 | |||||
| Implied Value Range | 97.46 | 102.59 | 107.72 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 97.46 | 102.59 | 107.72 | 159.78 | ||||
| Upside / (Downside) | -39.0% | -35.8% | -32.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ILP | NCL | ADMM | KTML | TOWL | NML | |
| Value of Common Equity | 109,445 | 12,064 | 4,950 | 95,871 | 3,088 | 56,179 | |
| (/) Shares Outstanding | 1,401.7 | 240.1 | 84.0 | 1,346.5 | 17.0 | 351.6 | |
| Implied Stock Price | 78.08 | 50.24 | 58.93 | 71.20 | 181.66 | 159.78 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 78.08 | 50.24 | 58.93 | 71.20 | 181.66 | 159.78 | |
| Trading Currency | PKR | PKR | PKR | PKR | PKR | PKR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |